|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 07-22 | Yageo Unit Buys Structured Deposit Worth 80 Million Yuan | MT |
| 07-09 | Wall Street Ignores the Sirens |  |
Company Valuation: Yageo Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235,875 | 188,191 | 250,238 | 278,103 | 475,028 | 1,320,208 | - | - |
| Change | - | -20.22% | 32.97% | 11.14% | 70.81% | 177.92% | - | - |
| Enterprise Value (EV) 1 | 276,677 | 231,851 | 315,202 | 358,196 | 541,838 | 1,372,255 | 1,330,912 | 1,288,567 |
| Change | - | -16.2% | 35.95% | 13.64% | 51.27% | 153.26% | -3.01% | -3.18% |
| P/E | 10.6x | 10.4x | 14.3x | 14.2x | 20.1x | 34x | 21.9x | 15.2x |
| PBR | 2.97x | 1.55x | 1.83x | 1.71x | 2.78x | 6.48x | 5.14x | 4.15x |
| PEG | - | -0.4x | -4.38x | 1.58x | 1x | 0.5x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.21x | 1.55x | 2.33x | 2.29x | 3.57x | 7.41x | 5.53x | 4.39x |
| EV / Revenue | 2.6x | 1.91x | 2.93x | 2.94x | 4.08x | 7.7x | 5.57x | 4.28x |
| EV / EBITDA | 7.92x | 6.32x | 11x | 11x | 13.7x | 23.5x | 15x | 10.2x |
| EV / EBIT | 9.52x | 8x | 15.4x | 15.3x | 18.2x | 28.4x | 17x | 11.4x |
| EV / FCF | 19.6x | 11.3x | 21.6x | 14.6x | 21.8x | 44.5x | 24.5x | 16.2x |
| FCF Yield | 5.11% | 8.87% | 4.63% | 6.84% | 4.58% | 2.25% | 4.08% | 6.17% |
| Dividend per Share 2 | 2.629 | 2.092 | 4.185 | 5 | 6 | 7.608 | 12.39 | 17.94 |
| Rate of return | 2.09% | 2.22% | 3.35% | 3.7% | 2.6% | 1.19% | 1.93% | 2.79% |
| EPS 2 | 11.91 | 9.041 | 8.746 | 9.532 | 11.51 | 18.88 | 29.28 | 42.33 |
| Distribution rate | 22.1% | 23.1% | 47.8% | 52.5% | 52.1% | 40.3% | 42.3% | 42.4% |
| Net sales 1 | 106,539 | 121,087 | 107,609 | 121,667 | 132,930 | 178,158 | 238,809 | 300,786 |
| EBITDA 1 | 34,950 | 36,676 | 28,760 | 32,609 | 39,635 | 58,405 | 88,728 | 126,180 |
| EBIT 1 | 29,074 | 28,988 | 20,472 | 23,386 | 29,801 | 48,260 | 78,354 | 112,795 |
| Net income 1 | 22,903 | 22,730 | 17,469 | 19,356 | 23,634 | 38,839 | 61,206 | 88,518 |
| Net Debt 1 | 40,802 | 43,660 | 64,964 | 80,093 | 66,811 | 52,047 | 10,705 | -31,640 |
| Reference price 2 | 126.05 | 94.36 | 124.91 | 135.25 | 231.00 | 642.00 | 642.00 | 642.00 |
| Nbr of stocks (in thousands) | 1,871,260 | 1,994,301 | 2,003,308 | 2,056,215 | 2,056,398 | 2,056,398 | - | - |
| Announcement Date | 3/17/22 | 3/29/23 | 2/29/24 | 3/25/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.88x | 5.91x | 18.31x | 0.67% | 188B | |
| 14.45x | 0.31x | 7.13x | 3.52% | 109B | |
| 30.09x | 11.87x | 25.26x | 0.41% | 98.02B | |
| 45.12x | 7.17x | 23.43x | 0.83% | 92.42B | |
| 21.26x | 1.22x | 13.71x | 0.53% | 68.73B | |
| 72.85x | 7.08x | 34.4x | 0.23% | 66.92B | |
| 18.66x | 3.15x | 11.99x | 1.44% | 58.84B | |
| 69.58x | 8.29x | 35.18x | 0.01% | 55.25B | |
| 33.07x | 1.83x | 20.23x | -.--% | 35.11B | |
| Average | 37.55x | 5.20x | 21.07x | 0.85% | 85.84B | |
| Weighted average by Cap. | 35.36x | 5.48x | 20.02x | 0.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2327 Stock
- YGEQF Stock
- Valuation Yageo Corporation
Select your edition
All financial news and data tailored to specific country editions
